[EG] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 96.84%
YoY- 425.73%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 500,856 462,390 396,236 442,264 553,568 584,432 580,152 -9.32%
PBT 7,829 7,536 7,440 14,069 6,866 7,212 4,252 50.16%
Tax -132 -132 -132 -1,030 -242 -208 16 -
NP 7,697 7,404 7,308 13,039 6,624 7,004 4,268 48.10%
-
NP to SH 7,697 7,404 7,308 13,039 6,624 7,004 4,268 48.10%
-
Tax Rate 1.69% 1.75% 1.77% 7.32% 3.52% 2.88% -0.38% -
Total Cost 493,158 454,986 388,928 429,225 546,944 577,428 575,884 -9.81%
-
Net Worth 46,524 44,023 42,546 39,870 32,793 31,484 27,504 41.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,524 44,023 42,546 39,870 32,793 31,484 27,504 41.92%
NOSH 50,025 50,027 50,054 49,222 48,945 48,437 47,422 3.62%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.54% 1.60% 1.84% 2.95% 1.20% 1.20% 0.74% -
ROE 16.54% 16.82% 17.18% 32.70% 20.20% 22.25% 15.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,001.19 924.28 791.60 898.50 1,130.98 1,206.58 1,223.38 -12.49%
EPS 15.39 14.80 14.60 26.49 13.53 14.46 9.00 42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.85 0.81 0.67 0.65 0.58 36.95%
Adjusted Per Share Value based on latest NOSH - 49,213
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 107.07 98.84 84.70 94.54 118.33 124.93 124.02 -9.32%
EPS 1.65 1.58 1.56 2.79 1.42 1.50 0.91 48.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0941 0.0909 0.0852 0.0701 0.0673 0.0588 41.95%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.76 2.04 1.73 1.65 2.74 2.65 1.05 -
P/RPS 0.18 0.22 0.22 0.18 0.24 0.22 0.09 58.67%
P/EPS 11.44 13.78 11.85 6.23 20.25 18.33 11.67 -1.31%
EY 8.74 7.25 8.44 16.05 4.94 5.46 8.57 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.32 2.04 2.04 4.09 4.08 1.81 2.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.82 1.96 2.23 1.88 1.87 2.42 1.94 -
P/RPS 0.08 0.21 0.28 0.21 0.17 0.20 0.16 -36.97%
P/EPS 5.33 13.24 15.27 7.10 13.82 16.74 21.56 -60.57%
EY 18.76 7.55 6.55 14.09 7.24 5.98 4.64 153.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.23 2.62 2.32 2.79 3.72 3.34 -58.86%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment